Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.73% first-year return on $326k initial cash invested.
-16.73%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$8,498
Rent
-$4,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,498
Total Expenses
$13,038
Mortgage P&I
87%
$7,408
Property Taxes
26%
$2,227
Home Insurance
6%
$513
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935